[YONGTAI] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 29.44%
YoY- -281.65%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,229 72,893 80,904 72,948 66,466 71,017 80,370 -9.47%
PBT 628 -562 404 -3,916 -5,228 -3,188 2,024 -54.20%
Tax -456 -128 -96 1,184 1,356 -110 -1,004 -40.94%
NP 172 -690 308 -2,732 -3,872 -3,298 1,020 -69.51%
-
NP to SH 172 -690 308 -2,732 -3,872 -3,298 1,020 -69.51%
-
Tax Rate 72.61% - 23.76% - - - 49.60% -
Total Cost 69,057 73,583 80,596 75,680 70,338 74,315 79,350 -8.85%
-
Net Worth 65,999 65,854 67,273 65,504 66,232 70,628 73,710 -7.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 65,999 65,854 67,273 65,504 66,232 70,628 73,710 -7.10%
NOSH 39,999 40,155 40,526 39,941 39,899 39,903 39,843 0.26%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.25% -0.95% 0.38% -3.75% -5.83% -4.64% 1.27% -
ROE 0.26% -1.05% 0.46% -4.17% -5.85% -4.67% 1.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 173.07 181.53 199.63 182.64 166.58 177.97 201.71 -9.71%
EPS 0.43 -1.72 0.76 -6.84 -9.70 -8.27 2.56 -69.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.66 1.64 1.66 1.77 1.85 -7.35%
Adjusted Per Share Value based on latest NOSH - 39,941
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 16.15 17.00 18.87 17.02 15.50 16.57 18.75 -9.48%
EPS 0.04 -0.16 0.07 -0.64 -0.90 -0.77 0.24 -69.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1536 0.1569 0.1528 0.1545 0.1647 0.1719 -7.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.18 1.25 1.41 1.21 1.18 1.07 1.22 -
P/RPS 0.68 0.69 0.71 0.66 0.71 0.60 0.60 8.71%
P/EPS 274.42 -72.67 185.53 -17.69 -12.16 -12.94 47.66 221.59%
EY 0.36 -1.38 0.54 -5.65 -8.22 -7.73 2.10 -69.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.85 0.74 0.71 0.60 0.66 5.97%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 26/02/04 28/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.99 1.26 1.40 1.26 1.28 1.06 1.14 -
P/RPS 0.57 0.69 0.70 0.69 0.77 0.60 0.57 0.00%
P/EPS 230.23 -73.26 184.21 -18.42 -13.19 -12.82 44.53 199.30%
EY 0.43 -1.37 0.54 -5.43 -7.58 -7.80 2.25 -66.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.77 0.84 0.77 0.77 0.60 0.62 -2.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment